| Revenue | DKK 885K | +31% |
| EBITDA | DKK 624K | +24% |
| Net profit | DKK 371K | -91% |
| Total assets | DKK 38,6M | -3% |
| Equity | DKK 29,1M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.141 | 1.346 | 1.193 | 828 | 880 | 2.368 | 3.032 | 3.106 | 729 | 3.334 | 400 | 754 | 676 | 885 |
| Staff expenses | -0 | -201 | -511 | -188 | -170 | -446 | -514 | -267 | -131 | -158 | -158 | -163 | -172 | -261 |
| EBITDA | 1.141 | 1.146 | 682 | 639 | 710 | 1.859 | 7.045 | 2.839 | 598 | 3.175 | 242 | 615 | 504 | 624 |
| Depreciation & amort. | -2.768 | -349 | -408 | -534 | -608 | -726 | 2.333 | -394 | -415 | -429 | -281 | -208 | -132 | -237 |
| EBIT | -1.627 | 797 | 274 | 106 | 102 | 1.133 | 4.712 | 2.445 | 183 | 2.746 | -39 | 406 | 372 | 388 |
| Net financials | 2.547 | -236 | 139 | -39 | 671 | 1.359 | -247 | 723 | 1.312 | 6.496 | -6.911 | 182 | 4.213 | 327 |
| Profit before tax | 920 | 561 | 413 | 66 | 773 | 2.492 | 4.466 | 3.168 | 1.495 | 9.243 | -6.949 | 588 | 4.585 | 714 |
| Tax | 227 | 126 | 76 | -14 | 170 | 461 | 1.016 | 687 | 396 | 1.753 | -529 | -89 | 525 | 343 |
| Net profit | 693 | 435 | 337 | 80 | 603 | 2.031 | 3.450 | 2.481 | 1.099 | 7.490 | -6.420 | 678 | 4.060 | 371 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 62.596 | 41.358 | 41.661 | 44.784 | 48.804 | 61.633 | 65.354 | 59.151 | 57.974 | 63.910 | 47.788 | 43.561 | 39.986 | 38.611 |
| Equity | 32.450 | 22.885 | 23.222 | 23.302 | 23.905 | 28.021 | 32.721 | 32.612 | 34.404 | 38.894 | 33.846 | 33.024 | 29.264 | 29.135 |
| Long-term debt | 6.346 | 5.910 | 5.577 | 5.384 | 9.494 | 14.697 | 9.547 | 9.592 | 9.322 | 3.980 | 3.789 | 3.729 | 3.725 | 3.556 |
| Short-term debt | 23.010 | 11.859 | 12.268 | 15.611 | 15.012 | 17.876 | 20.834 | 14.380 | 11.532 | 19.044 | 8.302 | 5.043 | 6.959 | 5.877 |
| Total debt | 29.355 | 17.769 | 17.845 | 20.994 | 24.506 | 32.573 | 30.381 | 23.972 | 20.855 | 23.024 | 12.091 | 8.772 | 10.685 | 9.433 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LC Management | Management | 1975 | — | — |
VB Audit | Audit | 1975 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1975 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1986 |
| Person | Role here | Other companies |
|---|---|---|
| Lif Conny Løwe Thobo-Carlsen | Management | 0 companies |
| Vagn Beyer | Audit | 0 companies |
| Flemming Johnsen | Board of Directors | 0 companies |